The Discounted Cash Flow (DCF) valuation of Trusco Nakayama Corp (9830.T) is 3,142.98 JPY. With the latest stock price at 2,147.00 JPY, the upside of Trusco Nakayama Corp based on DCF is 46.4%.
Based on the latest price of 2,147.00 JPY and our DCF valuation, Trusco Nakayama Corp (9830.T) is a buy. buying 9830.T stocks now will result in a potential gain of 46.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.1% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,545.67 - 4,083.84 | 3,142.98 |
| Upside | 18.6% - 90.2% | 46.4% |